Financhill
Sell
36

CLF Quote, Financials, Valuation and Earnings

Last price:
$7.43
Seasonality move :
1.31%
Day range:
$7.01 - $7.49
52-week range:
$5.63 - $16.47
Dividend yield:
0%
P/E ratio:
175.97x
P/S ratio:
0.19x
P/B ratio:
0.59x
Volume:
37.2M
Avg. volume:
39M
1-year change:
-50.53%
Market cap:
$3.7B
Revenue:
$19.2B
EPS (TTM):
-$2.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.4B $20.4B $23B $22B $19.2B
Revenue Growth (YoY) 169.05% 281.85% 12.45% -4.32% -12.78%
 
Cost of Revenues $5.1B $15.9B $20.5B $20.6B $19.1B
Gross Profit $252M $4.5B $2.5B $1.4B $70M
Gross Profit Margin 4.71% 22.18% 10.95% 6.32% 0.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $244M $422M $465M $577M $486M
Other Inc / (Exp) $97M $108M $100M $72M -$69M
Operating Expenses $304M $502M $546M $577M $574M
Operating Income -$52M $4B $2B $814M -$504M
 
Net Interest Expenses $238M $337M $276M $289M $370M
EBT. Incl. Unusual Items -$193M $3.8B $1.8B $597M -$943M
Earnings of Discontinued Ops. $1M $3M $3M $1M --
Income Tax Expense -$111M $773M $423M $148M -$235M
Net Income to Company -$81M $3B $1.4B $450M -$708M
 
Minority Interest in Earnings -$41M -$45M -$41M -$51M -$46M
Net Income to Common Excl Extra Items -$122M $3B $1.3B $399M -$754M
 
Basic EPS (Cont. Ops) -$0.32 $5.63 $2.57 $0.78 -$1.57
Diluted EPS (Cont. Ops) -$0.32 $5.36 $2.55 $0.78 -$1.57
Weighted Average Basic Share $379M $498M $519M $510M $480M
Weighted Average Diluted Share $379M $558M $524M $511M $480M
 
EBITDA $353M $5B $3.1B $1.9B $378M
EBIT $45M $4.1B $2.1B $886M -$573M
 
Revenue (Reported) $5.4B $20.4B $23B $22B $19.2B
Operating Income (Reported) -$52M $4B $2B $814M -$504M
Operating Income (Adjusted) $45M $4.1B $2.1B $886M -$573M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4B $6B $5.3B $5.2B $4.6B
Revenue Growth (YoY) 1027.86% 47.07% -11.08% -1.81% -10.96%
 
Cost of Revenues $3.8B $4.7B $5.2B $4.9B $5B
Gross Profit $288M $1.2B $99M $285M -$391M
Gross Profit Margin 7.11% 20.97% 1.87% 5.48% -8.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108M $122M $127M $132M $133M
Other Inc / (Exp) -$19M $33M $52M -$127M $45M
Operating Expenses $111M $155M $130M $155M $144M
Operating Income $177M $1.1B -$31M $130M -$535M
 
Net Interest Expenses $92M $77M $77M $64M $140M
EBT. Incl. Unusual Items $66M $1.1B -$56M -$61M -$630M
Earnings of Discontinued Ops. -- $1M $1M -- --
Income Tax Expense $9M $237M -$13M -$8M -$147M
Net Income to Company $57M $814M -$42M -$53M -$483M
 
Minority Interest in Earnings -$16M -$13M -$15M -$14M -$12M
Net Income to Common Excl Extra Items $41M $801M -$57M -$67M -$495M
 
Basic EPS (Cont. Ops) $0.08 $1.54 -$0.11 -$0.14 -$1.00
Diluted EPS (Cont. Ops) $0.07 $1.50 -$0.11 -$0.14 -$1.00
Weighted Average Basic Share $490M $521M $515M $492M $495M
Weighted Average Diluted Share $571M $532M $515M $492M $495M
 
EBITDA $375M $1.4B $263M $233M -$208M
EBIT $158M $1.1B $21M $3M -$490M
 
Revenue (Reported) $4B $6B $5.3B $5.2B $4.6B
Operating Income (Reported) $177M $1.1B -$31M $130M -$535M
Operating Income (Adjusted) $158M $1.1B $21M $3M -$490M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9B $22.4B $22.3B $21.9B $18.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $16.9B $21B $20.3B $19.2B
Gross Profit $537M $5.5B $1.4B $1.6B -$606M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $324M $436M $470M $582M $487M
Other Inc / (Exp) $111M $160M $119M -$107M $103M
Operating Expenses $375M $546M $521M $602M $563M
Operating Income $162M $4.9B $847M $975M -$1.2B
 
Net Interest Expenses $299M $322M $276M $276M $446M
EBT. Incl. Unusual Items -$26M $4.8B $690M $592M -$1.5B
Earnings of Discontinued Ops. -- $4M $3M -- --
Income Tax Expense -$51M $1B $173M $153M -$374M
Net Income to Company $25M $3.8B $520M $439M -$1.1B
 
Minority Interest in Earnings -$54M -$42M -$43M -$50M -$44M
Net Income to Common Excl Extra Items -$29M $3.7B $477M $389M -$1.2B
 
Basic EPS (Cont. Ops) -$0.10 $7.18 $0.92 $0.75 -$2.44
Diluted EPS (Cont. Ops) -$0.12 $6.85 $0.90 $0.74 -$2.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $763M $6.1B $1.9B $1.8B -$63M
EBIT $273M $5.1B $966M $868M -$1.1B
 
Revenue (Reported) $9B $22.4B $22.3B $21.9B $18.6B
Operating Income (Reported) $162M $4.9B $847M $975M -$1.2B
Operating Income (Adjusted) $273M $5.1B $966M $868M -$1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4B $6B $5.3B $5.2B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.7B $5.2B $4.9B $5B
Gross Profit $288M $1.2B $99M $285M -$391M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $108M $122M $127M $132M $133M
Other Inc / (Exp) -$19M $33M $52M -$127M $45M
Operating Expenses $111M $155M $130M $155M $144M
Operating Income $177M $1.1B -$31M $130M -$535M
 
Net Interest Expenses $92M $77M $77M $64M $140M
EBT. Incl. Unusual Items $66M $1.1B -$56M -$61M -$630M
Earnings of Discontinued Ops. -- $1M $1M -- --
Income Tax Expense $9M $237M -$13M -$8M -$147M
Net Income to Company $57M $814M -$42M -$53M -$483M
 
Minority Interest in Earnings -$16M -$13M -$15M -$14M -$12M
Net Income to Common Excl Extra Items $41M $801M -$57M -$67M -$495M
 
Basic EPS (Cont. Ops) $0.08 $1.54 -$0.11 -$0.14 -$1.00
Diluted EPS (Cont. Ops) $0.07 $1.50 -$0.11 -$0.14 -$1.00
Weighted Average Basic Share $490M $521M $515M $492M $495M
Weighted Average Diluted Share $571M $532M $515M $492M $495M
 
EBITDA $375M $1.4B $263M $233M -$208M
EBIT $158M $1.1B $21M $3M -$490M
 
Revenue (Reported) $4B $6B $5.3B $5.2B $4.6B
Operating Income (Reported) $177M $1.1B -$31M $130M -$535M
Operating Income (Adjusted) $158M $1.1B $21M $3M -$490M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $112M $48M $26M $198M $54M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $2.2B $2B $1.8B $1.6B
Inventory $3.8B $5.2B $5.1B $4.5B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $189M $263M $306M $138M $183M
Total Current Assets $5.3B $7.7B $7.4B $6.6B $6.9B
 
Property Plant And Equipment $7.5B $7.9B $7.7B $7.5B $8.5B
Long-Term Investments -- $128M $133M $123M --
Goodwill $1.4B $1.1B $1.1B $1B $1.8B
Other Intangibles $1.2B $1.5B $1.6B $1.6B $2.6B
Other Long-Term Assets $1.3B $448M $430M $471M $733M
Total Assets $16.8B $19B $18.8B $17.5B $20.9B
 
Accounts Payable $1.6B $2.1B $2.2B $2.1B $2B
Accrued Expenses $460M $585M $812M $891M $822M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $747M $903M $551M $518M $492M
Total Current Liabilities $2.9B $3.6B $3.5B $3.5B $3.3B
 
Long-Term Debt $5.4B $5.2B $4.2B $3.1B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $13.2B $10.7B $9.4B $14.1B
 
Common Stock $63M $63M $66M $66M $66M
Other Common Equity Adj -$133M $68M -$16M -$170M -$53M
Common Equity $2B $5.5B $7.8B $7.9B $6.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $323M $284M $251M $235M $233M
Total Equity $2.3B $5.8B $8B $8.1B $6.9B
 
Total Liabilities and Equity $16.8B $19B $18.8B $17.5B $20.9B
Cash and Short Terms $112M $48M $26M $198M $54M
Total Debt $5.4B $5.2B $4.2B $3.1B $7.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $110M $35M $59M $30M $57M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.7B $2.7B $2.2B $1.9B $1.8B
Inventory $3.9B $5.6B $4.9B $4.4B $4.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $160M $295M $246M $122M $223M
Total Current Assets $5.9B $8.6B $7.4B $6.5B $7B
 
Property Plant And Equipment $7.8B $7.6B $7.6B $7.4B $8.3B
Long-Term Investments -- -- -- -- --
Goodwill $994M $1.1B $1.1B $1B $1.8B
Other Intangibles $1.4B $1.6B $1.6B $1.6B $2.6B
Other Long-Term Assets $599M $855M $548M $450M $715M
Total Assets $17.2B $19.8B $18.7B $17.2B $20.8B
 
Accounts Payable $1.7B $2.3B $2.2B $2.1B $2B
Accrued Expenses $465M $541M $659M $767M $804M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $574M $939M $628M $578M $442M
Total Current Liabilities $2.9B $3.8B $3.5B $3.4B $3.3B
 
Long-Term Debt $5.7B $5B $4.6B $3.7B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $13.2B $10.9B $9.8B $14.4B
 
Common Stock $63M $66M $66M $66M $66M
Other Common Equity Adj -$120M $715M $1.7B $1.6B $1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $330M $269M $247M $241M $230M
Total Equity $2.7B $6.6B $7.8B $7.4B $6.5B
 
Total Liabilities and Equity $17.2B $19.8B $18.7B $17.2B $20.8B
Cash and Short Terms $110M $35M $59M $30M $57M
Total Debt $5.7B $5B $4.6B $3.7B $7.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$81M $3B $1.4B $450M -$708M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$42M -$722M $197M $120M $364M
Change in Inventories -$146M -$1.4B $64M $670M -$5M
Cash From Operations -$258M $2.8B $2.4B $2.3B $105M
 
Capital Expenditures $525M $705M $943M $646M $695M
Cash Acquisitions -$1.5B -$707M -$31M -- -$2.5B
Cash From Investing -$2B -$1.4B -$936M -$591M -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8B $7B $255M $750M $4.8B
Long-Term Debt Repaid -$1.6B -$7.3B -$1.4B -$1.9B -$845M
Repurchase of Common Stock -- -$1.3B -$240M -$152M -$733M
Other Financing Activities -$191M -$150M -$166M -$238M -$233M
Cash From Financing $2.1B -$1.5B -$1.5B -$1.5B $3B
 
Beginning Cash (CF) $353M $112M $48M $26M $198M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$241M -$64M -$22M $172M -$137M
Ending Cash (CF) $112M $48M $26M $198M $60M
 
Levered Free Cash Flow -$783M $2.1B $1.5B $1.6B -$590M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57M $814M -$42M -$53M -$483M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$480M -$512M -$257M -$27M -$223M
Change in Inventories -$172M -$372M $207M -$8M $182M
Cash From Operations -$379M $533M -$39M $142M -$351M
 
Capital Expenditures $136M $236M $188M $182M $152M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$135M -$235M -$185M -$179M -$145M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $1.7B $307M $1.2B $850M
Long-Term Debt Repaid -$1.9B -$2B -- -$652M -$305M
Repurchase of Common Stock -- -$19M -- -$608M --
Other Financing Activities -$56M -$38M -$50M -$38M -$46M
Cash From Financing $512M -$311M $257M -$131M $499M
 
Beginning Cash (CF) $112M $48M $26M $198M $60M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$13M $33M -$168M $3M
Ending Cash (CF) $110M $35M $59M $30M $63M
 
Levered Free Cash Flow -$515M $297M -$227M -$40M -$503M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $25M $3.8B $520M $439M -$1.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$776M -$754M $452M $350M $168M
Change in Inventories -$51M -$1.6B $643M $455M $185M
Cash From Operations -$473M $3.7B $1.9B $2.4B -$388M
 
Capital Expenditures $523M $805M $895M $640M $665M
Cash Acquisitions -$658M -$707M -$31M -- --
Cash From Investing -$1.2B -$1.5B -$886M -$585M -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.5B $6.5B -$1.2B $1.6B $4.5B
Long-Term Debt Repaid -$3.1B -$7.3B $611M -$2.5B -$498M
Repurchase of Common Stock -- -$1.4B -$221M -$760M -$125M
Other Financing Activities -$166M -$132M -$178M -$226M -$241M
Cash From Financing $1.6B -$2.3B -$941M -$1.9B $3.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77M -$75M $24M -$29M $34M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$996M $2.9B $956M $1.8B -$1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57M $814M -$42M -$53M -$483M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$480M -$512M -$257M -$27M -$223M
Change in Inventories -$172M -$372M $207M -$8M $182M
Cash From Operations -$379M $533M -$39M $142M -$351M
 
Capital Expenditures $136M $236M $188M $182M $152M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$135M -$235M -$185M -$179M -$145M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $1.7B $307M $1.2B $850M
Long-Term Debt Repaid -$1.9B -$2B -- -$652M -$305M
Repurchase of Common Stock -- -$19M -- -$608M --
Other Financing Activities -$56M -$38M -$50M -$38M -$46M
Cash From Financing $512M -$311M $257M -$131M $499M
 
Beginning Cash (CF) $112M $48M $26M $198M $60M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$13M $33M -$168M $3M
Ending Cash (CF) $110M $35M $59M $30M $63M
 
Levered Free Cash Flow -$515M $297M -$227M -$40M -$503M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Why Did David Tepper Sell NVIDIA Stock?
Why Did David Tepper Sell NVIDIA Stock?

In Q1, billionaire David Tepper of Appaloosa Management sold nearly…

Why Is Planet Labs Stock Up Today?
Why Is Planet Labs Stock Up Today?

Planet Labs (NYSE: PL) opened Friday trading with an unmistakable…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock